Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-10-23 (16 years)Status: ActiveBusiness sector: Production d'électricitéLocation: MARSEILLE 16EME (13016), Bouches-du-Rhone
DALAE - DALKIA ALES ENERGIE : revenue, balance sheet and financial ratios
DALAE - DALKIA ALES ENERGIE is a French company
founded 16 years ago,
specialized in the sector Production d'électricité.
Based in MARSEILLE 16EME (13016),
this company of category GE
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DALAE - DALKIA ALES ENERGIE (SIREN 519136485)
Indicator
2024
2023
2022
2021
2020
2019
2017
Revenue
2 672 406 €
3 842 031 €
4 082 444 €
3 413 637 €
2 382 376 €
2 642 189 €
2 419 397 €
Net income
-440 132 €
-11 008 €
341 258 €
199 194 €
-6 473 €
74 841 €
-489 283 €
EBITDA
-195 298 €
145 777 €
449 485 €
282 637 €
100 493 €
-55 346 €
-159 602 €
Net margin
-16.5%
-0.3%
8.4%
5.8%
-0.3%
2.8%
-20.2%
Revenue and income statement
In 2024, DALAE - DALKIA ALES ENERGIE achieves revenue of 2.7 M€. Revenue is growing positively over 7 years (CAGR: +1.4%). Significant drop of -30% vs 2023. After deducting consumption (1.9 M€), gross margin stands at 762 k€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -195 k€, representing -7.3% of revenue. Warning negative scissor effect: despite revenue change (-30%), EBITDA varies by -234%, reducing margin by 11.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -440 k€ (-16.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 672 406 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
761 888 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-195 298 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-332 011 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-440 132 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 2540%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 561.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2539.814%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
1.82%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
0.353%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
561.686
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DALAE - DALKIA ALES ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Debt ratio
1408.064
4824.909
4844.39
1772.95
655.005
849.012
2539.814
Financial autonomy
4.718
1.252
1.166
2.855
6.165
5.394
1.82
Repayment capacity
81.525
-636.153
13.475
8.897
5.601
12.99
561.686
Cash flow / Revenue
3.485%
-0.361%
17.996%
18.59%
18.896%
11.035%
0.353%
Sector positioning
Debt ratio
2539.812024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of DALAE - DALKIA ALES ENERGIE (2539.81) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
1.82%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good
In 2024, the financial autonomy of DALAE - DALKIA ALES ENERGIE (1.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
561.69 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Watch+6 pts over 3 years
In 2024, the repayment capacity of DALAE - DALKIA ALES ENERGIE (561.69) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 101.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
101.71
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-353.498
Liquidity indicators evolution DALAE - DALKIA ALES ENERGIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
214.266
99.575
115.319
148.872
105.686
131.648
101.71
Interest coverage
-390.125
-1097.707
582.81
201.835
123.822
398.384
-353.498
Sector positioning
Liquidity ratio
101.712024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average
In 2024, the liquidity ratio of DALAE - DALKIA ALES ENERGIE (101.71) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-353.5x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-50 pts over 3 years
In 2024, the interest coverage of DALAE - DALKIA ALES ENERGIE (-353.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Overall, WCR represents 60 days of revenue, i.e. 448 k€ to permanently finance. Notable WCR improvement over the period (-60%), freeing up cash.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
448 243 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
55 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
64 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
60 j
WCR and payment terms evolution DALAE - DALKIA ALES ENERGIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Operating WCR
1 115 681 €
763 011 €
907 304 €
1 840 940 €
1 374 600 €
1 322 273 €
448 243 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
152
65
89
142
85
88
55
Supplier payment term (days)
70
103
124
136
127
92
64
Positioning of DALAE - DALKIA ALES ENERGIE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of DALAE - DALKIA ALES ENERGIE is estimated at
1 848 878 €
(range 363 991€ - 9 382 384€).
The price/revenue ratio is 0.69x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
363k€1848k€9382k€
1 848 878 €Range: 363 991€ - 9 382 384€
NAF 5 all-time
Valuation method used
Revenue Multiple
2 672 406 €
×
0.69x
=1 848 879 €
Range: 363 992€ - 9 382 384€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Production d'électricité)
Compare DALAE - DALKIA ALES ENERGIE with other companies in the same sector:
Frequently asked questions about DALAE - DALKIA ALES ENERGIE
What is the revenue of DALAE - DALKIA ALES ENERGIE ?
The revenue of DALAE - DALKIA ALES ENERGIE in 2024 is 2.7 M€.
Is DALAE - DALKIA ALES ENERGIE profitable?
DALAE - DALKIA ALES ENERGIE recorded a net loss in 2024.
Where is the headquarters of DALAE - DALKIA ALES ENERGIE ?
The headquarters of DALAE - DALKIA ALES ENERGIE is located in MARSEILLE 16EME (13016), in the department Bouches-du-Rhone.
Where to find the tax return of DALAE - DALKIA ALES ENERGIE ?
The tax return of DALAE - DALKIA ALES ENERGIE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does DALAE - DALKIA ALES ENERGIE operate?
DALAE - DALKIA ALES ENERGIE operates in the sector Production d'électricité (NAF code 35.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart